Wall Street Experts
ver. ZuMIgo(08/25)
Arctic Paper S.A.
Rachunek Zysków i Strat
Przychody TTM (mln): 3 450
EBIT TTM (mln): 266
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
Rok finansowy |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Przychód (mln) |
1,270 |
1,809 |
2,288 |
2,527 |
2,601 |
3,105 |
3,099 |
2,900 |
2,967 |
2,953 |
3,158 |
3,117 |
2,847 |
3,413 |
4,894 |
3,549 |
Przychód Δ r/r |
0.0% |
42.5% |
26.5% |
10.5% |
2.9% |
19.4% |
-0.2% |
-6.4% |
2.3% |
-0.5% |
7.0% |
-1.3% |
-8.7% |
19.8% |
43.4% |
-27.5% |
Marża brutto |
19.9% |
25.9% |
11.3% |
14.0% |
5.9% |
6.1% |
13.9% |
14.1% |
14.3% |
18.1% |
17.4% |
18.8% |
19.0% |
20.7% |
28.8% |
21.0% |
EBIT (mln) |
66 |
179 |
18 |
3 |
-20 |
-152 |
117 |
100 |
125 |
110 |
131 |
191 |
158 |
245 |
843 |
357 |
EBIT Δ r/r |
0.0% |
170.7% |
-90.1% |
-82.4% |
-751.6% |
647.1% |
-176.9% |
-14.0% |
24.7% |
-12.4% |
19.3% |
46.5% |
-17.3% |
54.6% |
244.7% |
-57.6% |
EBIT (%) |
5.2% |
9.9% |
0.8% |
0.1% |
-0.8% |
-4.9% |
3.8% |
3.5% |
4.2% |
3.7% |
4.1% |
6.1% |
5.6% |
7.2% |
17.2% |
10.1% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
34 |
28 |
28 |
22 |
28 |
23 |
24 |
24 |
20 |
19 |
7 |
7 |
EBITDA (mln) |
122 |
247 |
146 |
131 |
97 |
-33 |
203 |
206 |
219 |
219 |
207 |
248 |
247 |
351 |
980 |
454 |
EBITDA(%) |
9.6% |
13.6% |
6.4% |
5.2% |
3.7% |
-1.1% |
6.5% |
7.1% |
7.4% |
7.4% |
6.6% |
7.9% |
8.7% |
10.3% |
20.0% |
12.8% |
Podatek (mln) |
5 |
21 |
-21 |
-12 |
-84 |
-31 |
-0 |
1 |
15 |
15 |
33 |
33 |
19 |
47 |
171 |
69 |
Zysk Netto (mln) |
50 |
132 |
29 |
12 |
-103 |
-132 |
50 |
-71 |
40 |
37 |
8 |
125 |
111 |
176 |
631 |
247 |
Zysk netto Δ r/r |
0.0% |
163.2% |
-78.2% |
-58.1% |
-950.7% |
28.9% |
-138.1% |
-241.2% |
-156.1% |
-8.1% |
-79.1% |
1524.9% |
-10.9% |
58.4% |
258.7% |
-60.8% |
Zysk netto (%) |
4.0% |
7.3% |
1.3% |
0.5% |
-3.9% |
-4.3% |
1.6% |
-2.5% |
1.3% |
1.2% |
0.2% |
4.0% |
3.9% |
5.2% |
12.9% |
7.0% |
EPS |
1.14 |
2.92 |
0.53 |
0.22 |
-1.84 |
-1.92 |
0.73 |
-1.03 |
0.69 |
0.53 |
0.11 |
1.8 |
1.6 |
2.54 |
9.11 |
3.57 |
EPS (rozwodnione) |
1.14 |
2.92 |
0.53 |
0.22 |
-1.84 |
-1.92 |
0.73 |
-1.03 |
0.69 |
0.53 |
0.11 |
1.8 |
1.6 |
2.54 |
9.11 |
3.57 |
Ilośc akcji (mln) |
44 |
45 |
55 |
55 |
56 |
69 |
69 |
69 |
69 |
69 |
69 |
69 |
69 |
69 |
69 |
69 |
Ważona ilośc akcji (mln) |
44 |
45 |
55 |
55 |
56 |
69 |
69 |
69 |
69 |
69 |
69 |
69 |
69 |
69 |
69 |
69 |
Waluta |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |